|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,015,450 | 1,070,391 | 1,596,823 | 2,886,052 | 1,779,709 |
 | I. Cash and cash equivalents |
|
|
190,425 | 217,830 | 188,975 | 849,611 | 233,558 |
 | 1. Cash |
|
|
187,425 | 204,642 | 173,975 | 209,308 | 228,558 |
 | 2. Cash equivalents |
|
|
3,000 | 13,188 | 15,000 | 640,303 | 5,000 |
 | II. Short-term financial investments |
|
|
17,879 | 10,745 | 17,989 | 10,922 | 173,510 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
17,879 | 10,745 | 17,989 | 10,922 | 173,510 |
 | III. Short-term receivables |
|
|
566,027 | 571,741 | 1,108,088 | 1,658,531 | 916,724 |
 | 1. Short-term receivables of customers |
|
|
234,464 | 272,880 | 271,265 | 270,217 | 291,255 |
 | 2. Prepayments to suppliers |
|
|
11,235 | 10,414 | 35,458 | 154,073 | 189,304 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
177,000 | 250,308 | 515,249 | 622,408 | |
 | 6. Other short-term receivables |
|
|
199,830 | 102,334 | 351,787 | 679,050 | 503,382 |
 | 7. Provision for doubtful short-term receivables |
|
|
-56,503 | -64,196 | -65,672 | -67,217 | -67,217 |
 | IV. Inventories |
|
|
224,156 | 260,326 | 273,146 | 340,548 | 417,353 |
 | 1. Inventories |
|
|
224,165 | 260,335 | 273,155 | 340,556 | 417,361 |
 | 2. Provision for decline in value of inventories |
|
|
-9 | -9 | -9 | -9 | -9 |
 | V. Other current assets |
|
|
16,963 | 9,749 | 8,625 | 26,440 | 38,564 |
 | 1. Short-term prepaid expenses |
|
|
10,566 | 7,889 | 7,118 | 9,043 | 8,368 |
 | 2. Deductible VAT |
|
|
6,222 | 1,765 | 1,464 | 17,397 | 29,486 |
 | 3. Taxes and the State Receivables |
|
|
175 | 95 | 43 | | 710 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,821,263 | 3,871,794 | 3,478,547 | 3,427,872 | 4,835,358 |
 | I. Long-term receivables |
|
|
854,142 | 948,975 | 639,194 | 416,046 | 804,246 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
308,800 | 403,700 | 42,759 | 135,000 | |
 | 5. Other long-term receivables |
|
|
545,342 | 545,275 | 596,435 | 281,046 | 804,246 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,731,067 | 2,666,814 | 2,617,166 | 2,613,198 | 2,875,048 |
 | 1. Tangible fixed assets |
|
|
2,539,860 | 2,476,688 | 2,426,808 | 2,416,979 | 2,680,248 |
 | - Cost |
|
|
4,642,824 | 4,638,057 | 4,654,967 | 4,695,339 | 5,453,648 |
 | - Accumulated depreciation |
|
|
-2,102,964 | -2,161,369 | -2,228,158 | -2,278,360 | -2,773,400 |
 | 2. Fixed assets of financial leasing |
|
|
2,976 | 2,869 | 3,922 | 10,774 | 10,338 |
 | - Cost |
|
|
2,997 | 2,997 | 4,150 | 11,215 | 11,215 |
 | - Accumulated depreciation |
|
|
-21 | -128 | -228 | -442 | -877 |
 | 3. Intangible fixed assets |
|
|
188,231 | 187,256 | 186,436 | 185,445 | 184,462 |
 | - Cost |
|
|
235,837 | 235,837 | 235,992 | 235,992 | 235,992 |
 | - Accumulated depreciation |
|
|
-47,606 | -48,581 | -49,557 | -50,548 | -51,530 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
28,636 | 52,634 | 24,898 | 209,870 | 248,723 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
28,636 | 52,634 | 24,898 | 209,870 | 248,723 |
 | IV. Long-term financial investments |
|
|
1,555 | 1,570 | 1,555 | 558 | 558,170 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
4,667 | 1,012 | 4,667 | | 4,667 |
 | 3. Other investments in equity instruments |
|
|
732 | 732 | 732 | 732 | 732 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,844 | -174 | -3,844 | -174 | -4,667 |
 | 5. Investments holding until maturity |
|
|
| | | | 557,438 |
 | V. Total other long-term assets |
|
|
205,862 | 201,802 | 195,735 | 188,200 | 349,171 |
 | 1. Long-term prepaid expenses |
|
|
26,767 | 30,214 | 29,890 | 31,626 | 28,475 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
179,095 | 171,588 | 165,845 | 156,574 | 320,696 |
 | TOTAL ASSETS |
|
|
4,836,712 | 4,942,185 | 5,075,370 | 6,313,924 | 6,615,067 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,729,019 | 2,709,767 | 2,810,756 | 3,856,216 | 3,828,876 |
 | I. Current liabilities |
|
|
496,905 | 844,433 | 849,573 | 1,025,582 | 897,058 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
231,396 | 577,606 | 448,348 | 656,318 | 482,659 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
61,746 | 92,448 | 85,722 | 172,199 | 235,331 |
 | 4. Advances from customers |
|
|
4,867 | 4,658 | 9,328 | 6,324 | 11,964 |
 | 5. Taxes and other payables to the State Budget |
|
|
28,761 | 44,459 | 78,453 | 75,858 | 41,598 |
 | 6. Payables to employees |
|
|
15,321 | 22,819 | 14,544 | 15,110 | 12,451 |
 | 7. Short-term accrued expenses |
|
|
37,001 | 18,169 | 66,764 | 17,843 | 22,101 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 18 | 9 | | 27 |
 | 11. Other short-term payables |
|
|
107,960 | 69,957 | 133,369 | 70,992 | 78,555 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
9,852 | 14,298 | 13,037 | 10,937 | 12,371 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,232,114 | 1,865,333 | 1,961,183 | 2,830,635 | 2,931,818 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
74,272 | 90 | 90 | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,157,842 | 1,865,243 | 1,961,093 | 2,830,635 | 2,931,818 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,107,694 | 2,232,418 | 2,264,614 | 2,457,707 | 2,786,191 |
 | I. ShareHolder's equity |
|
|
2,107,694 | 2,232,418 | 2,264,614 | 2,457,707 | 2,786,191 |
 | 1. Owner's investment capital |
|
|
837,897 | 837,897 | 837,897 | 837,897 | 837,897 |
 | 2. Share capital surplus |
|
|
5,940 | 5,940 | 5,940 | 5,940 | 5,940 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
513,152 | 629,107 | 637,479 | 629,107 | 697,215 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
4,259 | | | | |
 | 11. After tax undistributed profit |
|
|
468,092 | 462,215 | 479,698 | 676,785 | 929,817 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
413,918 | 283,666 | 175,771 | 232,380 | 789,631 |
 | - Profit after tax undistributed this period |
|
|
54,174 | 178,549 | 303,927 | 444,405 | 140,186 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
278,354 | 297,259 | 303,601 | 307,978 | 315,323 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,836,712 | 4,942,185 | 5,075,370 | 6,313,924 | 6,615,067 |
There is no report.
|
|